[TIGER] YoY Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,296 19,353 9,000 15,008 16,780 1,264 14,860 -31.27% YoY % -93.30% 115.04% -40.03% -10.56% 1,227.53% -91.49% - Horiz. % 8.72% 130.24% 60.57% 101.00% 112.92% 8.51% 100.00%
PBT -12,548 -192 604 468 2,480 -2,772 5,368 - YoY % -6,435.42% -131.79% 29.06% -81.13% 189.47% -151.64% - Horiz. % -233.76% -3.58% 11.25% 8.72% 46.20% -51.64% 100.00%
Tax 0 0 0 0 0 0 -1,216 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -12,548 -192 604 468 2,480 -2,772 4,152 - YoY % -6,435.42% -131.79% 29.06% -81.13% 189.47% -166.76% - Horiz. % -302.22% -4.62% 14.55% 11.27% 59.73% -66.76% 100.00%
NP to SH -12,548 -192 604 468 2,480 -2,772 4,152 - YoY % -6,435.42% -131.79% 29.06% -81.13% 189.47% -166.76% - Horiz. % -302.22% -4.62% 14.55% 11.27% 59.73% -66.76% 100.00%
Tax Rate - % - % - % - % - % - % 22.65 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 13,844 19,545 8,396 14,540 14,300 4,036 10,708 4.03% YoY % -29.17% 132.79% -42.26% 1.68% 254.31% -62.31% - Horiz. % 129.29% 182.53% 78.41% 135.79% 133.55% 37.69% 100.00%
Net Worth 307,589 297,919 211,400 208,590 170,500 169,399 92,266 20.34% YoY % 3.25% 40.93% 1.35% 22.34% 0.65% 83.60% - Horiz. % 333.37% 322.89% 229.12% 226.07% 184.79% 183.60% 100.00%
Dividend 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 307,589 297,919 211,400 208,590 170,500 169,399 92,266 20.34% YoY % 3.25% 40.93% 1.35% 22.34% 0.65% 83.60% - Horiz. % 333.37% 322.89% 229.12% 226.07% 184.79% 183.60% 100.00%
NOSH 1,464,710 763,896 1,510,000 1,390,600 775,000 769,999 384,444 22.83% YoY % 91.74% -49.41% 8.59% 79.43% 0.65% 100.29% - Horiz. % 380.99% 198.70% 392.77% 361.72% 201.59% 200.29% 100.00%
Ratio Analysis 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -968.21 % -0.99 % 6.71 % 3.12 % 14.78 % -219.30 % 27.94 % - YoY % -97,698.99% -114.75% 115.06% -78.89% 106.74% -884.90% - Horiz. % -3,465.32% -3.54% 24.02% 11.17% 52.90% -784.90% 100.00%
ROE -4.08 % -0.06 % 0.29 % 0.22 % 1.45 % -1.64 % 4.50 % - YoY % -6,700.00% -120.69% 31.82% -84.83% 188.41% -136.44% - Horiz. % -90.67% -1.33% 6.44% 4.89% 32.22% -36.44% 100.00%
Per Share 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.09 2.53 0.60 1.08 2.17 0.16 3.87 -43.91% YoY % -96.44% 321.67% -44.44% -50.23% 1,256.25% -95.87% - Horiz. % 2.33% 65.37% 15.50% 27.91% 56.07% 4.13% 100.00%
EPS -0.84 -0.03 0.04 0.04 0.32 -0.36 1.08 - YoY % -2,700.00% -175.00% 0.00% -87.50% 188.89% -133.33% - Horiz. % -77.78% -2.78% 3.70% 3.70% 29.63% -33.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.3900 0.1400 0.1500 0.2200 0.2200 0.2400 -2.03% YoY % -46.15% 178.57% -6.67% -31.82% 0.00% -8.33% - Horiz. % 87.50% 162.50% 58.33% 62.50% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,468,640 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.09 1.32 0.61 1.02 1.14 0.09 1.01 -31.05% YoY % -93.18% 116.39% -40.20% -10.53% 1,166.67% -91.09% - Horiz. % 8.91% 130.69% 60.40% 100.99% 112.87% 8.91% 100.00%
EPS -0.85 -0.01 0.04 0.03 0.17 -0.19 0.28 - YoY % -8,400.00% -125.00% 33.33% -82.35% 189.47% -167.86% - Horiz. % -303.57% -3.57% 14.29% 10.71% 60.71% -67.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2094 0.2029 0.1439 0.1420 0.1161 0.1153 0.0628 20.34% YoY % 3.20% 41.00% 1.34% 22.31% 0.69% 83.60% - Horiz. % 333.44% 323.09% 229.14% 226.11% 184.87% 183.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0550 0.0700 0.0600 0.0500 0.0900 0.1400 0.2300 -
P/RPS 62.16 2.76 10.07 4.63 4.16 85.28 5.95 43.44% YoY % 2,152.17% -72.59% 117.49% 11.30% -95.12% 1,333.28% - Horiz. % 1,044.71% 46.39% 169.24% 77.82% 69.92% 1,433.28% 100.00%
P/EPS -6.42 -278.50 150.00 148.57 28.13 -38.89 21.30 - YoY % 97.69% -285.67% 0.96% 428.16% 172.33% -282.58% - Horiz. % -30.14% -1,307.51% 704.23% 697.51% 132.07% -182.58% 100.00%
EY -15.58 -0.36 0.67 0.67 3.56 -2.57 4.70 - YoY % -4,227.78% -153.73% 0.00% -81.18% 238.52% -154.68% - Horiz. % -331.49% -7.66% 14.26% 14.26% 75.74% -54.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.18 0.43 0.33 0.41 0.64 0.96 -18.20% YoY % 44.44% -58.14% 30.30% -19.51% -35.94% -33.33% - Horiz. % 27.08% 18.75% 44.79% 34.38% 42.71% 66.67% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 29/05/19 27/11/17 24/11/16 24/11/15 25/11/14 26/11/13 -
Price 0.0750 0.0500 0.0450 0.0450 0.0900 0.1400 0.2600 -
P/RPS 84.76 1.97 7.55 4.17 4.16 85.28 6.73 47.62% YoY % 4,202.54% -73.91% 81.06% 0.24% -95.12% 1,167.16% - Horiz. % 1,259.44% 29.27% 112.18% 61.96% 61.81% 1,267.16% 100.00%
P/EPS -8.75 -198.93 112.50 133.71 28.13 -38.89 24.07 - YoY % 95.60% -276.83% -15.86% 375.33% 172.33% -261.57% - Horiz. % -36.35% -826.46% 467.39% 555.50% 116.87% -161.57% 100.00%
EY -11.42 -0.50 0.89 0.75 3.56 -2.57 4.15 - YoY % -2,184.00% -156.18% 18.67% -78.93% 238.52% -161.93% - Horiz. % -275.18% -12.05% 21.45% 18.07% 85.78% -61.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.13 0.32 0.30 0.41 0.64 1.08 -15.54% YoY % 176.92% -59.38% 6.67% -26.83% -35.94% -40.74% - Horiz. % 33.33% 12.04% 29.63% 27.78% 37.96% 59.26% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3rd Qtr_Tiger Synergy Bhd Financial Report-31.03.2019.pdf 
